image
NGL Energy Partners LP NGL
Energy - Oil & Gas Midstream - NYSE - US
Watchlist
$ 4.27
-1.39 %
$ 564 M
Market Cap
-9.93
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one NGL stock under the worst case scenario is HIDDEN Compared to the current market price of 4.27 USD, NGL Energy Partners LP is HIDDEN

NGL Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one NGL stock under the base case scenario is HIDDEN Compared to the current market price of 4.27 USD, NGL Energy Partners LP is HIDDEN

NGL Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one NGL stock under the best case scenario is HIDDEN Compared to the current market price of 4.27 USD, NGL Energy Partners LP is HIDDEN

NGL Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart NGL

image
1M 12%
6M -21%
1Y -11%
3Y 189%
5Y 21%
All
$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
3.47 B REVENUE
-50.13%
Growth Rates
1Year -50.13%
3Years -24.14%
5Years -14.48%
7Years -20.25%
10Years -14.59%
329 M OPERATING INCOME
85.48%
Growth Rates
1Year 85.48%
3Years 26.17%
5Years 4.73%
7Years 54.67%
10Years 14.22%
43.2 M NET INCOME
130.16%
Growth Rates
1Year 130.16%
3Years 30.73%
5Years 16.09%
7Years 14.75%
10Years 3.75%
297 M OPERATING CASH FLOW
-20.92%
Growth Rates
1Year -20.92%
3Years 13.06%
5Years -8.51%
7Years 11.60%
10Years 1.26%
-123 M INVESTING CASH FLOW
-46.62%
Growth Rates
1Year -46.62%
3Years 16.69%
5Years 38.87%
7Years -5.49%
10Years 21.41%
-208 M FINANCING CASH FLOW
19.70%
Growth Rates
1Year 19.70%
3Years -237.46%
5Years -3.93%
7Years 8.74%
10Years -1.70%
-820 M REVENUE
-52.92%
Growth Rates
1Year -50.13%
3Years -24.14%
5Years -14.48%
7Years -20.25%
10Years -14.59%
101 M OPERATING INCOME
34.02%
Growth Rates
1Year 85.48%
3Years 26.17%
5Years 4.73%
7Years 54.67%
10Years 14.22%
14.7 M NET INCOME
1.01%
Growth Rates
1Year 130.16%
3Years 30.73%
5Years 16.09%
7Years 14.75%
10Years 3.75%
155 M OPERATING CASH FLOW
0.79%
Growth Rates
1Year -20.92%
3Years 13.06%
5Years -8.51%
7Years 11.60%
10Years 1.26%
-5.73 M INVESTING CASH FLOW
91.51%
Growth Rates
1Year -46.62%
3Years 16.69%
5Years 38.87%
7Years -5.49%
10Years 21.41%
-149 M FINANCING CASH FLOW
-75.39%
Growth Rates
1Year 19.70%
3Years -237.46%
5Years -3.93%
7Years 8.74%
10Years -1.70%
Balance Sheet NGL Energy Partners LP
image
Current Assets 962 M
Cash & Short-Term Investments 5.65 M
Receivables 580 M
Other Current Assets 376 M
Non-Current Assets 3.65 B
Long-Term Investments 0
PP&E 2.18 B
Other Non-Current Assets 1.47 B
12.59 %8.16 %47.22 %31.91 %Total Assets$4.6b
Current Liabilities 739 M
Accounts Payable 462 M
Short-Term Debt 29.7 M
Other Current Liabilities 247 M
Non-Current Liabilities 3.17 B
Long-Term Debt 3.05 B
Other Non-Current Liabilities 126 M
11.81 %6.32 %77.88 %3.23 %Total Liabilities$3.9b
EFFICIENCY
Earnings Waterfall NGL Energy Partners LP
image
Revenue 3.47 B
Cost Of Revenue 2.76 B
Gross Profit 707 M
Operating Expenses 378 M
Operating Income 329 M
Other Expenses 286 M
Net Income 43.2 M
4b4b3b3b3b3b2b2b2b2b1b1b500m500m003b(3b)707m(378m)329m(286m)43mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
20.39% GROSS MARGIN
20.39%
Averages
1Year 20.39%
3Years 13.22%
5Years 10.83%
7Years 9.89%
10Years 8.04%
9.49% OPERATING MARGIN
9.49%
Averages
1Year 9.49%
3Years 5.52%
5Years 3.92%
7Years 3.50%
10Years 2.55%
1.13% NET MARGIN
1.13%
Averages
1Year 1.13%
3Years -0.11%
5Years -2.97%
7Years -1.87%
10Years -1.42%
0.00% ROE
0.00%
Averages
1Year 0.00%
3Years -2.40%
5Years 59879.33%
7Years 29299.51%
10Years 20899.59%
0.85% ROA
0.85%
Averages
1Year 0.85%
3Years -0.36%
5Years -2.96%
7Years -1.64%
10Years -1.41%
9.13% ROIC
9.13%
Averages
1Year 9.13%
3Years 7.47%
5Years 5.35%
7Years 4.86%
10Years 3.62%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis NGL Energy Partners LP
image
300m300m200m200m100m100m00(100m)(100m)(200m)(200m)(300m)(300m)(400m)(400m)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 43.2 M
Depreciation & Amortization 267 M
Capital Expenditures -246 M
Stock-Based Compensation 0
Change in Working Capital -109 M
Others 8.69 M
Free Cash Flow 51.6 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets NGL Energy Partners LP
image
NGL has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
4.83% DIVIDEND YIELD
0.1 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.00003.00002.50002.50002.00002.00001.50001.50001.00001.00000.50000.50000.00000.00000.61750.640.390.390.390.390.6250.390.390.390.390.20.63250.390.390.390.390.20.642.520.391.810.391.560.391.560.391.560.10.89201520152016201620172017201820182019201920202020
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 4
6. Ownership
Insider Ownership NGL Energy Partners LP
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
463 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Can ET's Growing NGL Export Infrastructure Place it for Global Growth? Energy Transfer expands NGL export hubs to meet global demand and boosts margins with fee-based contracts. zacks.com - 2 weeks ago
NGL Energy Partners Preferred B: High Income Prospects And Risk Mitigated We rate NGL Energy Partners LP PFD UNIT CL B a Hold, given its attractive double-digit yield and improved balance sheet, but lingering risks remain. Dividends are variable, tied to SOFR plus a 7.213% spread, offering yields above 10% for several quarters as Fed rates stay elevated. The company's solid liquidity, asset sales, and compliance with debt covenants mitigate risk, but preferred units are still junior to debt in liquidation. seekingalpha.com - 2 weeks ago
NGL Energy Partners LP Announces Quarterly Cash Distribution for the Class B, Class C, and Class D Preferred Units TULSA, Okla.--(BUSINESS WIRE)--NGL Energy Partners LP Announces Quarterly Cash Distribution for the Class B, Class C and Class D Preferred Units. businesswire.com - 2 weeks ago
Plains All American to Sell Canadian NGL Business to Keyera for $3.75B PAA to sell Canadian NGL unit for $3.75 billion, sharpening its crude oil focus and unlocking nearly $3 billion in net proceeds. zacks.com - 2 weeks ago
Plains All American Executes Definitive Agreements for $3.75 Billion Sale of NGL Business to Keyera HOUSTON, June 17, 2025 (GLOBE NEWSWIRE) -- Plains All American Pipeline, L.P. (Nasdaq: PAA) and Plains GP Holdings (Nasdaq: PAGP) (collectively, “Plains”) announced today that it has executed definitive agreements with Keyera Corp. (TSX: KEY) (“Keyera”) pursuant to which Plains will sell substantially all of its NGL business to Keyera for a total cash consideration of approximately $5.15 Billion CAD ($3.75 Billion USD). globenewswire.com - 2 weeks ago
NGL Energy Partners LP Common Units (NGL) Q4 2025 Earnings Call Transcript NGL Energy Partners LP Common Units (NYSE:NGL ) Q4 2025 Earnings Conference Call May 29, 2025 5:00 PM ET Company Participants Brad Cooper - Executive Vice President and Chief Financial Officer Michael Krimbill - Chief Executive Officer Doug White - Executive Vice President of NGL Water Solutions, LLC Conference Call Participants Derrick Whitfield - Texas Capital Nevin Mathew - JPMorgan Chase & Co. Gregg Brody - Bank of America Merrill Lynch Operator Greetings. Welcome to the NGL Energy Partners 4Q 2025 Earnings Call. seekingalpha.com - 1 month ago
NGL Energy Partners LP Announces Fourth Quarter and Full Year Fiscal 2025 Financial Results; Guidance for Fiscal 2026 TULSA, Okla.--(BUSINESS WIRE)--NGL Energy Partners LP Announces Fourth Quarter and Full Year Fiscal 2025 Financial Results; Guidance for Fiscal 2026. businesswire.com - 1 month ago
PrimeEnergy Q1 Earnings Fall Y/Y, Revenues Rise 16% on Gas, NGL Surge PNRG's Q1 revenues jump 16% on soaring gas and NGL output, while EPS falls. The company ramps up drilling and returns $9 million via share buybacks. zacks.com - 1 month ago
NGL Energy Partners: Capacity Expansion Indicates Undervaluation LEX II expansion will significantly boost NGL's capacity and free cash flow, supporting strong future growth potential. Recent asset sales and debt refinancing improve NGL's financial profile, lowering net debt and potentially attracting new investors. NGL appears deeply undervalued, trading below net property and equipment value, with a DCF-based fair value above $6 per share. seekingalpha.com - 1 month ago
NGL Energy Partners Announces Earnings Call TULSA, Okla.--(BUSINESS WIRE)--NGL Energy Partners Announces Earnings Call. businesswire.com - 1 month ago
NGL Energy Partners LP Announces Recent Asset Sales and Other Cash Proceeds Totaling Approximately $270 Million TULSA, Okla.--(BUSINESS WIRE)--NGL Energy Partners LP Announces Recent Asset Sales and Other Cash Proceeds Totaling Approximately $270 Million. businesswire.com - 2 months ago
Phillips 66 completes acquisition of EPIC NGL HOUSTON--(BUSINESS WIRE)--Phillips 66 announced today the completion of its previously announced acquisition of EPIC Y-Grade GP, LLC and EPIC Y-Grade, LP. businesswire.com - 3 months ago
8. Profile Summary

NGL Energy Partners LP NGL

image
COUNTRY US
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 564 M
Dividend Yield 4.83%
Description NGL Energy Partners LP engages in the transportation, storage, blending, and marketing of crude oil, natural gas liquids, refined products / renewables, and water solutions. The company operates in three segments: Water Solutions, Crude Oil Logistics, and Liquids Logistics. The Water Solutions segment transports, treats, recycles, and disposes produced and flowback water generated from oil and natural gas production; aggregates and sells recovered crude oil; disposes solids, such as tank bottoms, and drilling fluid and muds, as well as performs truck and frac tank washouts; and sells produced water for reuse and recycle, and brackish non-potable water. The Crude Oil Logistics segment purchases crude oil from producers and marketers, and transports it to refineries for resale at pipeline injection stations, storage terminals, barge loading facilities, rail facilities, refineries, and other trade hubs; and provides storage, terminaling, and transportation services through pipelines. The Liquids Logistics segment supplies natural gas liquids, refined petroleum products, and biodiesel to commercial, retail, and industrial customers in the United States and Canada through its 24 terminals, third-party storage and terminal facilities, and nine common carrier pipelines, as well as through fleet of leased railcars. This segment is also involved in the marine export of butane through its facility located in Chesapeake, Virginia. NGL Energy Holdings LLC serves as the general partner of the company. The company was founded in 1940 and is headquartered in Tulsa, Oklahoma.
Contact 6120 South Yale Avenue, Tulsa, OK, 74136 https://www.nglenergypartners.com
IPO Date May 16, 2011
Employees 607
Officers Mr. Vincent J. Osterman President of Eastern Retail Operations Mr. H. Michael Krimbill President, Chief Executive Officer, & Director of NGL Energy Holdings LLC Mr. Bradley P. Cooper Executive Vice President, Compliance Officer & Chief Financial Officer of NGL Energy Holdings LLC Ms. Jennifer L. Kingham Executive Vice President & Chief Information Officer of NGL Energy Holdings LLC Mr. James F. Winter Senior Vice President of NGL Water Solutions - NGL Energy Holdings LLC Mr. Lawrence J. Thuillier Chief Accounting Officer of NGL Energy Holdings LLC Mr. Douglas W. White Executive Vice President of NGL Water Solutions - NGL Energy Holdings LLC Mr. Jeff Pinter Executive Vice President of Liquids Logistics Mr. Ryan Collins General Counsel & Corporate Secretary Mr. Don Robinson Executive Vice President of Crude Oil Logistics